25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Dawson Geophysical Company
Buy, Hold or Sell?

Let's analyze Dawson Geophysical Company together

I guess you are interested in Dawson Geophysical Company. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Dawson Geophysical Company. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Dawson Geophysical Company

I send you an email if I find something interesting about Dawson Geophysical Company.

1. Quick Overview

1.1. Quick analysis of Dawson Geophysical Company (30 sec.)










1.2. What can you expect buying and holding a share of Dawson Geophysical Company? (30 sec.)

How much money do you get?

How much money do you get?
$1.27
When do you have the money?
1 year
How often do you get paid?
28.2%

What is your share worth?

Current worth
$0.59
Expected worth in 1 year
$-0.06
How sure are you?
23.1%

+ What do you gain per year?

Total Gains per Share
$0.62
Return On Investment
43.1%

For what price can you sell your share?

Current Price per Share
$1.44
Expected price per share
$1.36 - $1.61
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dawson Geophysical Company (5 min.)




Live pricePrice per Share (EOD)
$1.44
Intrinsic Value Per Share
$-4.62 - $-3.22
Total Value Per Share
$-4.03 - $-2.63

2.2. Growth of Dawson Geophysical Company (5 min.)




Is Dawson Geophysical Company growing?

Current yearPrevious yearGrowGrow %
How rich?$18.2m$34.1m-$11m-47.8%

How much money is Dawson Geophysical Company making?

Current yearPrevious yearGrowGrow %
Making money-$1.1m-$3.2m$2m189.9%
Net Profit Margin-16.3%-16.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Dawson Geophysical Company (5 min.)




2.4. Comparing to competitors in the Oil & Gas Equipment & Services industry (5 min.)




  Industry Rankings (Oil & Gas Equipment & Services)  


Richest
#125 / 157

Most Revenue
#115 / 157

Most Profit
#119 / 157

Most Efficient
#131 / 157
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Dawson Geophysical Company?

Welcome investor! Dawson Geophysical Company's management wants to use your money to grow the business. In return you get a share of Dawson Geophysical Company.

First you should know what it really means to hold a share of Dawson Geophysical Company. And how you can make/lose money.

Speculation

The Price per Share of Dawson Geophysical Company is $1.44. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Dawson Geophysical Company.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Dawson Geophysical Company, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $0.59. Based on the TTM, the Book Value Change Per Share is $-0.16 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.08 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.32 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dawson Geophysical Company.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.18-12.6%-0.04-2.5%-0.10-7.2%-0.14-9.7%-0.26-18.0%
Usd Book Value Change Per Share-0.18-12.4%-0.16-11.3%-0.08-5.8%-0.15-10.7%-0.04-2.6%
Usd Dividend Per Share0.3222.1%0.3222.1%0.000.0%0.053.5%0.031.8%
Usd Total Gains Per Share0.149.7%0.1610.8%-0.08-5.8%-0.10-7.2%-0.01-0.9%
Usd Price Per Share1.58-1.65-1.97-1.93-3.44-
Price to Earnings Ratio-2.18--1.52--10.39--3.13--8.41-
Price-to-Total Gains Ratio11.34-10.88--7.07--533.08--262.00-
Price to Book Ratio2.68-2.28-1.81-1.27-1.11-
Price-to-Total Gains Ratio11.34-10.88--7.07--533.08--262.00-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.44
Number of shares694
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.320.05
Usd Book Value Change Per Share-0.16-0.15
Usd Total Gains Per Share0.16-0.10
Gains per Quarter (694 shares)107.66-71.68
Gains per Year (694 shares)430.66-286.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1883-453421139-426-297
21767-906852279-852-584
32650-13581283418-1279-871
43534-18111714558-1705-1158
54417-22642145697-2131-1445
65301-27172576837-2557-1732
76184-31693007976-2983-2019
87067-362234381116-3410-2306
97951-407538691255-3836-2593
108834-452843001395-4262-2880

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.02.00.033.3%1.010.00.09.1%3.016.00.015.8%4.035.00.010.3%57.066.03.045.2%
Book Value Change Per Share0.03.00.00.0%1.010.00.09.1%2.017.00.010.5%6.033.00.015.4%59.063.04.046.8%
Dividend per Share3.00.00.0100.0%3.00.08.027.3%3.00.016.015.8%11.00.028.028.2%26.00.0100.020.6%
Total Gains per Share3.00.00.0100.0%4.07.00.036.4%5.014.00.026.3%9.030.00.023.1%62.060.04.049.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Dawson Geophysical Company compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.179-0.163-9%-0.083-54%-0.154-14%-0.038-79%
Book Value Per Share--0.5890.745-21%1.102-47%1.967-70%3.654-84%
Current Ratio--1.5031.489+1%2.035-26%4.939-70%4.307-65%
Debt To Asset Ratio--0.3960.448-12%0.428-8%0.256+54%0.212+86%
Debt To Equity Ratio--0.6540.832-21%0.787-17%0.412+59%0.308+112%
Dividend Per Share--0.3180.3180%-+100%0.050+533%0.026+1145%
Enterprise Value--43996772.00042944943.333+2%49456131.000-11%66999448.181-34%117440517.575-63%
Eps---0.181-0.036-80%-0.103-43%-0.139-23%-0.260+43%
Ev To Ebitda Ratio---2.601-2.563-1%-7.925+205%0.711-466%26.335-110%
Ev To Sales Ratio--0.7630.698+9%0.626+22%10.268-93%5.573-86%
Free Cash Flow Per Share---0.0960.036-366%-0.040-58%0.002-5208%-0.008-92%
Free Cash Flow To Equity Per Share---0.105-0.086-18%-0.069-35%-0.037-65%-0.056-46%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---3.222--------
Intrinsic Value_10Y_min---4.615--------
Intrinsic Value_1Y_max---0.074--------
Intrinsic Value_1Y_min---0.254--------
Intrinsic Value_3Y_max---0.412--------
Intrinsic Value_3Y_min---0.948--------
Intrinsic Value_5Y_max---0.979--------
Intrinsic Value_5Y_min---1.840--------
Market Cap44616096.000-10%48953772.00051122610.000-4%60882381.000-20%59735342.918-18%106600056.037-54%
Net Profit Margin---0.390-0.163-58%-0.162-58%-3.450+786%-1.781+357%
Operating Margin---0.390-0.166-57%-0.224-43%-3.572+817%-1.936+397%
Operating Ratio--1.4021.173+19%1.199+17%4.552-69%2.852-51%
Pb Ratio2.446-10%2.6832.279+18%1.813+48%1.269+111%1.111+141%
Pe Ratio-1.986+9%-2.179-1.519-30%-10.385+377%-3.133+44%-8.415+286%
Price Per Share1.440-10%1.5801.650-4%1.965-20%1.928-18%3.441-54%
Price To Free Cash Flow Ratio-3.768+9%-4.1352.697-253%-2.269-45%-7.437+80%-3.621-12%
Price To Total Gains Ratio10.335-10%11.34010.880+4%-7.068+162%-533.079+4801%-261.999+2410%
Quick Ratio--1.1141.153-3%1.266-12%4.014-72%4.194-73%
Return On Assets---0.186-0.057-69%-0.056-70%-0.064-66%-0.049-74%
Return On Equity---0.308-0.081-74%-0.097-68%-0.084-73%-0.063-80%
Total Gains Per Share--0.1390.155-10%-0.083+160%-0.103+174%-0.012+109%
Usd Book Value--18244000.00023097000.000-21%34143500.000-47%60938157.895-70%113210666.667-84%
Usd Book Value Change Per Share---0.179-0.163-9%-0.083-54%-0.154-14%-0.038-79%
Usd Book Value Per Share--0.5890.745-21%1.102-47%1.967-70%3.654-84%
Usd Dividend Per Share--0.3180.3180%-+100%0.050+533%0.026+1145%
Usd Eps---0.181-0.036-80%-0.103-43%-0.139-23%-0.260+43%
Usd Free Cash Flow---2960000.0001114000.000-366%-1244250.000-58%57947.368-5208%-245743.590-92%
Usd Free Cash Flow Per Share---0.0960.036-366%-0.040-58%0.002-5208%-0.008-92%
Usd Free Cash Flow To Equity Per Share---0.105-0.086-18%-0.069-35%-0.037-65%-0.056-46%
Usd Market Cap44616096.000-10%48953772.00051122610.000-4%60882381.000-20%59735342.918-18%106600056.037-54%
Usd Price Per Share1.440-10%1.5801.650-4%1.965-20%1.928-18%3.441-54%
Usd Profit---5617000.000-1105666.667-80%-3205000.000-43%-4312368.421-23%-5591153.8460%
Usd Revenue--14421000.00019505666.667-26%21812500.000-34%16470368.421-12%29622410.256-51%
Usd Total Gains Per Share--0.1390.155-10%-0.083+160%-0.103+174%-0.012+109%
 EOD+2 -6MRQTTM+9 -27YOY+11 -275Y+9 -2910Y+12 -26

3.3 Fundamental Score

Let's check the fundamental score of Dawson Geophysical Company based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.986
Price to Book Ratio (EOD)Between0-12.446
Net Profit Margin (MRQ)Greater than0-0.390
Operating Margin (MRQ)Greater than0-0.390
Quick Ratio (MRQ)Greater than11.114
Current Ratio (MRQ)Greater than11.503
Debt to Asset Ratio (MRQ)Less than10.396
Debt to Equity Ratio (MRQ)Less than10.654
Return on Equity (MRQ)Greater than0.15-0.308
Return on Assets (MRQ)Greater than0.05-0.186
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Dawson Geophysical Company based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.847
Ma 20Greater thanMa 501.518
Ma 50Greater thanMa 1001.607
Ma 100Greater thanMa 2001.648
OpenGreater thanClose1.410
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Dawson Geophysical Company

Dawson Geophysical Company provides onshore seismic data acquisition and processing services in the United States and Canada. The company acquires and processes 2-D, 3-D, and multi-component seismic data for its clients, including oil and gas companies, and independent oil and gas operators, as well as providers of multi-client data libraries and carbon capture sequestration projects. Its seismic crews supply seismic data primarily to companies engaged in the exploration and development of oil and natural gas on land and in land-to-water transition areas, as well as potash mining industry. The company was founded in 1952 and is headquartered in Midland, Texas. Dawson Geophysical Company operates as a subsidiary of Wilks Brothers, LLC.

Fundamental data was last updated by Penke on 2024-12-04 15:39:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Dawson Geophysical Company earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of -39.0% means that $-0.39 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Dawson Geophysical Company:

  • The MRQ is -39.0%. The company is making a huge loss. -2
  • The TTM is -16.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-39.0%TTM-16.3%-22.7%
TTM-16.3%YOY-16.2%0.0%
TTM-16.3%5Y-345.0%+328.7%
5Y-345.0%10Y-178.1%-166.9%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-39.0%5.1%-44.1%
TTM-16.3%4.9%-21.2%
YOY-16.2%3.3%-19.5%
5Y-345.0%-1.4%-343.6%
10Y-178.1%-3.5%-174.6%
4.3.1.2. Return on Assets

Shows how efficient Dawson Geophysical Company is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • -18.6% Return on Assets means that Dawson Geophysical Company generated $-0.19 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Dawson Geophysical Company:

  • The MRQ is -18.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -5.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-18.6%TTM-5.7%-12.9%
TTM-5.7%YOY-5.6%-0.1%
TTM-5.7%5Y-6.4%+0.6%
5Y-6.4%10Y-4.9%-1.4%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-18.6%1.1%-19.7%
TTM-5.7%1.3%-7.0%
YOY-5.6%0.9%-6.5%
5Y-6.4%-0.1%-6.3%
10Y-4.9%-0.4%-4.5%
4.3.1.3. Return on Equity

Shows how efficient Dawson Geophysical Company is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • -30.8% Return on Equity means Dawson Geophysical Company generated $-0.31 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Dawson Geophysical Company:

  • The MRQ is -30.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -8.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-30.8%TTM-8.1%-22.7%
TTM-8.1%YOY-9.7%+1.6%
TTM-8.1%5Y-8.4%+0.3%
5Y-8.4%10Y-6.3%-2.1%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-30.8%2.6%-33.4%
TTM-8.1%3.4%-11.5%
YOY-9.7%1.9%-11.6%
5Y-8.4%-0.3%-8.1%
10Y-6.3%-0.8%-5.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Dawson Geophysical Company.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Dawson Geophysical Company is operating .

  • Measures how much profit Dawson Geophysical Company makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of -39.0% means the company generated $-0.39  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Dawson Geophysical Company:

  • The MRQ is -39.0%. The company is operating very inefficient. -2
  • The TTM is -16.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-39.0%TTM-16.6%-22.3%
TTM-16.6%YOY-22.4%+5.8%
TTM-16.6%5Y-357.2%+340.5%
5Y-357.2%10Y-193.6%-163.5%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-39.0%9.1%-48.1%
TTM-16.6%7.0%-23.6%
YOY-22.4%6.3%-28.7%
5Y-357.2%1.1%-358.3%
10Y-193.6%0.5%-194.1%
4.3.2.2. Operating Ratio

Measures how efficient Dawson Geophysical Company is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • An Operation Ratio of 1.40 means that the operating costs are $1.40 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Dawson Geophysical Company:

  • The MRQ is 1.402. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.173. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.402TTM1.173+0.228
TTM1.173YOY1.199-0.026
TTM1.1735Y4.552-3.379
5Y4.55210Y2.852+1.701
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4021.035+0.367
TTM1.1731.033+0.140
YOY1.1991.012+0.187
5Y4.5521.080+3.472
10Y2.8521.076+1.776
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Dawson Geophysical Company.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Dawson Geophysical Company is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 1.50 means the company has $1.50 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Dawson Geophysical Company:

  • The MRQ is 1.503. The company is able to pay all its short-term debts. +1
  • The TTM is 1.489. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.503TTM1.489+0.014
TTM1.489YOY2.035-0.546
TTM1.4895Y4.939-3.450
5Y4.93910Y4.307+0.632
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5031.652-0.149
TTM1.4891.567-0.078
YOY2.0351.523+0.512
5Y4.9391.777+3.162
10Y4.3071.849+2.458
4.4.3.2. Quick Ratio

Measures if Dawson Geophysical Company is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 1.11 means the company can pay off $1.11 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Dawson Geophysical Company:

  • The MRQ is 1.114. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.153. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.114TTM1.153-0.039
TTM1.153YOY1.266-0.113
TTM1.1535Y4.014-2.861
5Y4.01410Y4.194-0.179
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1140.863+0.251
TTM1.1530.851+0.302
YOY1.2660.967+0.299
5Y4.0141.067+2.947
10Y4.1941.201+2.993
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Dawson Geophysical Company.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Dawson Geophysical Company assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Dawson Geophysical Company to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.40 means that Dawson Geophysical Company assets are financed with 39.6% credit (debt) and the remaining percentage (100% - 39.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Dawson Geophysical Company:

  • The MRQ is 0.396. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.448. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.396TTM0.448-0.052
TTM0.448YOY0.428+0.020
TTM0.4485Y0.256+0.191
5Y0.25610Y0.212+0.044
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3960.494-0.098
TTM0.4480.494-0.046
YOY0.4280.509-0.081
5Y0.2560.512-0.256
10Y0.2120.479-0.267
4.5.4.2. Debt to Equity Ratio

Measures if Dawson Geophysical Company is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 65.4% means that company has $0.65 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Dawson Geophysical Company:

  • The MRQ is 0.654. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.832. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.832-0.178
TTM0.832YOY0.787+0.045
TTM0.8325Y0.412+0.420
5Y0.41210Y0.308+0.104
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6540.928-0.274
TTM0.8320.945-0.113
YOY0.7870.993-0.206
5Y0.4121.020-0.608
10Y0.3080.979-0.671
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Dawson Geophysical Company generates.

  • Above 15 is considered overpriced but always compare Dawson Geophysical Company to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of -2.18 means the investor is paying $-2.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Dawson Geophysical Company:

  • The EOD is -1.986. Based on the earnings, the company is expensive. -2
  • The MRQ is -2.179. Based on the earnings, the company is expensive. -2
  • The TTM is -1.519. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.986MRQ-2.179+0.193
MRQ-2.179TTM-1.519-0.660
TTM-1.519YOY-10.385+8.866
TTM-1.5195Y-3.133+1.614
5Y-3.13310Y-8.415+5.282
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD-1.98610.015-12.001
MRQ-2.1799.379-11.558
TTM-1.5199.275-10.794
YOY-10.3858.191-18.576
5Y-3.1335.440-8.573
10Y-8.4157.376-15.791
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Dawson Geophysical Company:

  • The EOD is -3.768. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -4.135. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 2.697. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.768MRQ-4.135+0.366
MRQ-4.135TTM2.697-6.832
TTM2.697YOY-2.269+4.967
TTM2.6975Y-7.437+10.134
5Y-7.43710Y-3.621-3.816
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD-3.7683.578-7.346
MRQ-4.1353.422-7.557
TTM2.6971.109+1.588
YOY-2.2691.633-3.902
5Y-7.437-0.221-7.216
10Y-3.6210.185-3.806
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Dawson Geophysical Company is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 2.68 means the investor is paying $2.68 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Dawson Geophysical Company:

  • The EOD is 2.446. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.683. Based on the equity, the company is underpriced. +1
  • The TTM is 2.279. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.446MRQ2.683-0.238
MRQ2.683TTM2.279+0.404
TTM2.279YOY1.813+0.466
TTM2.2795Y1.269+1.010
5Y1.26910Y1.111+0.158
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.4461.289+1.157
MRQ2.6831.227+1.456
TTM2.2791.206+1.073
YOY1.8131.180+0.633
5Y1.2691.172+0.097
10Y1.1111.308-0.197
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Dawson Geophysical Company.

4.8.1. Institutions holding Dawson Geophysical Company

Institutions are holding 86.573% of the shares of Dawson Geophysical Company.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Grace & White Inc3.16070.2795979294-96-0.0098
2024-09-30RBF LLC1.45820.035845179800
2024-09-30Gabelli Funds LLC0.49770.001815420000
2024-09-30Salem Investment Counselors Inc0.3830.0056118669-17000-12.5305
2024-06-30U.S. Bancorp0.36280.000311240400
2024-09-30Vanguard Group Inc0.3425010612500
2024-09-30Geode Capital Management, LLC0.1509046765-22361-32.3482
2024-09-30Pinnacle Associates Inc0.10460.0013242200
2024-09-30Teton Advisors Inc0.07750.01692400000
2024-09-30Citadel Advisors Llc0.0481014893340729.6622
2024-06-30BlackRock Inc0.041012712-996-7.2658
2024-09-30Northern Trust Corp0.039901237400
2024-09-30Susquehanna International Group, LLP0.0395012236122360
2024-09-30Raymond James & Associates0.034201059300
2024-09-30UBS Group AG0.019806120-15167-71.2501
2024-09-30Tower Research Capital LLC0.0070.00012166-1547-41.6644
2024-06-30Royal Bank of Canada0.00050152-80-34.4828
2024-06-30Bank of America Corp0.0003098980
2024-09-30Morgan Stanley - Brokerage Accounts0.0001027-27-50
2024-09-30JPMorgan Chase & Co0015150
Total 6.76830.3412097063-41518-2.0%

4.9.2. Funds holding Dawson Geophysical Company

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.34250.000210612500
2024-06-30Gabelli ABC AAA0.25560.0427920000
2024-07-31Gabelli Entpr Mergers & Acquisitions Y0.24210.29187500000
2024-09-30Fidelity Extended Market Index0.11180.000134641-31512-47.635
2024-06-30TETON Westwood Mighty Mites AAA0.07750.01672400000
2024-09-30Pinnacle Turnaround Fund Composite0.04650.3331442200
2024-11-27iShares Micro-Cap ETF0.03870.00181198300
2024-09-30NT Ext Equity Mkt Idx Fd - L0.03720.00031152100
2024-09-30Northern Trust Extended Eq Market Idx0.03720.00031152100
2024-09-30Fidelity Series Total Market Index0.02550790379030
2024-09-30Spartan Extended Market Index Pool E0.01040.000132092669.0384
2024-09-30NT Ext Eq Mkt Indx Fd DC Lending Tier 50.00570.0003177830.169
2024-09-301290 VT Micro Cap K0.00370.0011114400
2024-09-30Spartan Total Market Index Pool E0.0032098200
2024-09-30Northern Trust Wilshire 50000.0025076600
2024-09-30Fidelity U.S. Equity Index Ins Trust0.000103000
Total 1.24020.6877384225-23340-6.1%

5.3. Insider Transactions

Insiders are holding 0.249% of the shares of Dawson Geophysical Company.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-06-14Wilks Brothers, LlcBUY88952.23
2023-06-12Wilks Brothers, LlcBUY41662.17
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. All numbers in thousands.

Summary
Total Assets30,181
Total Liabilities11,937
Total Stockholder Equity18,244
 As reported
Total Liabilities 11,937
Total Stockholder Equity+ 18,244
Total Assets = 30,181

Assets

Total Assets30,181
Total Current Assets13,179
Long-term Assets17,002
Total Current Assets
Cash And Cash Equivalents 6,980
Net Receivables 2,788
Other Current Assets 3,411
Total Current Assets  (as reported)13,179
Total Current Assets  (calculated)13,179
+/-0
Long-term Assets
Property Plant Equipment 16,632
Intangible Assets 370
Long-term Assets  (as reported)17,002
Long-term Assets  (calculated)17,002
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities8,770
Long-term Liabilities3,167
Total Stockholder Equity18,244
Total Current Liabilities
Short-term Debt 1,709
Short Long Term Debt 704
Accounts payable 3,424
Other Current Liabilities 2,946
Total Current Liabilities  (as reported)8,770
Total Current Liabilities  (calculated)8,783
+/- 13
Long-term Liabilities
Capital Lease Obligations 2,626
Long-term Liabilities  (as reported)3,167
Long-term Liabilities  (calculated)2,626
+/- 541
Total Stockholder Equity
Common Stock309
Retained Earnings -136,817
Accumulated Other Comprehensive Income -2,153
Other Stockholders Equity 156,905
Total Stockholder Equity (as reported)18,244
Total Stockholder Equity (calculated)18,244
+/-0
Other
Capital Stock309
Cash and Short Term Investments 6,980
Common Stock Shares Outstanding 30,907
Current Deferred Revenue691
Liabilities and Stockholders Equity 30,181
Net Debt -2,119
Net Invested Capital 20,479
Net Working Capital 4,409
Property Plant and Equipment Gross 16,632
Short Long Term Debt Total 4,861



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-31
> Total Assets 
1,100
1,400
9,900
10,200
10,100
13,400
14,500
13,900
13,700
14,500
15,300
12,799
12,799
4,500
7,400
8,907
7,700
8,600
10,100
10,570
9,000
10,000
9,300
9,266
8,200
6,800
6,500
7,200
7,200
6,944
6,605
5,197
4,925
5,599
5,062
5,369
4,553
3,628
3,098
2,944
2,687
2,187
2,391
2,759
6,908
8,032
8,791
9,324
9,990
17,291
18,071
41,246
45,151
48,347
51,625
56,400
57,525
57,627
54,846
61,162
64,741
67,103
82,819
85,091
87,838
87,027
82,390
86,050
90,305
83,555
79,188
87,615
100,148
89,424
98,226
99,881
140,396
139,689
135,564
142,028
139,959
119,489
109,578
98,302
114,779
114,280
95,956
246,840
295,961
265,557
260,291
247,787
234,450
215,555
197,582
187,666
180,038
169,300
171,641
165,238
170,079
161,711
161,037
150,685
155,172
142,216
140,249
127,608
130,828
122,293
109,485
103,377
96,222
86,379
78,480
74,038
71,225
62,031
58,488
60,541
65,653
61,080
52,901
57,780
40,993
30,181
30,18140,99357,78052,90161,08065,65360,54158,48862,03171,22574,03878,48086,37996,222103,377109,485122,293130,828127,608140,249142,216155,172150,685161,037161,711170,079165,238171,641169,300180,038187,666197,582215,555234,450247,787260,291265,557295,961246,84095,956114,280114,77998,302109,578119,489139,959142,028135,564139,689140,39699,88198,22689,424100,14887,61579,18883,55590,30586,05082,39087,02787,83885,09182,81967,10364,74161,16254,84657,62757,52556,40051,62548,34745,15141,24618,07117,2919,9909,3248,7918,0326,9082,7592,3912,1872,6872,9443,0983,6284,5535,3695,0625,5994,9255,1976,6056,9447,2007,2006,5006,8008,2009,2669,30010,0009,00010,57010,1008,6007,7008,9077,4004,50012,79912,79915,30014,50013,70013,90014,50013,40010,10010,2009,9001,4001,100
   > Total Current Assets 
600
900
5,500
5,800
5,500
7,000
7,300
6,700
6,600
7,700
8,300
6,575
6,575
1,900
2,100
2,353
1,200
2,300
2,600
2,927
1,700
2,900
2,000
2,290
1,700
800
1,000
1,900
1,900
2,039
2,061
1,235
1,327
2,215
1,977
2,393
1,909
1,301
1,147
1,320
1,396
1,221
1,659
1,959
5,609
6,028
6,558
3,837
4,637
6,755
5,605
18,393
18,372
17,341
18,462
18,529
18,303
16,743
15,260
18,005
17,991
23,480
33,419
34,208
39,856
42,587
41,247
37,026
43,274
36,743
33,368
37,637
46,745
39,117
43,077
41,805
69,457
55,047
54,351
52,344
57,278
44,971
39,808
34,903
56,932
59,880
41,461
89,048
117,029
95,930
103,608
99,859
94,953
86,820
79,262
75,727
73,623
71,213
74,867
77,106
85,852
84,112
82,367
77,025
78,847
70,379
73,464
65,618
72,526
69,562
60,925
58,590
55,174
49,026
44,442
42,859
42,334
35,886
34,772
38,035
42,866
39,510
32,616
35,393
22,926
13,179
13,17922,92635,39332,61639,51042,86638,03534,77235,88642,33442,85944,44249,02655,17458,59060,92569,56272,52665,61873,46470,37978,84777,02582,36784,11285,85277,10674,86771,21373,62375,72779,26286,82094,95399,859103,60895,930117,02989,04841,46159,88056,93234,90339,80844,97157,27852,34454,35155,04769,45741,80543,07739,11746,74537,63733,36836,74343,27437,02641,24742,58739,85634,20833,41923,48017,99118,00515,26016,74318,30318,52918,46217,34118,37218,3935,6056,7554,6373,8376,5586,0285,6091,9591,6591,2211,3961,3201,1471,3011,9092,3931,9772,2151,3271,2352,0612,0391,9001,9001,0008001,7002,2902,0002,9001,7002,9272,6002,3001,2002,3532,1001,9006,5756,5758,3007,7006,6006,7007,3007,0005,5005,8005,500900600
       Cash And Cash Equivalents 
200
100
600
600
500
600
400
300
100
200
100
140
140
100
800
655
300
300
300
121
400
1,100
900
703
400
300
100
1,900
1,900
1,088
1,009
259
469
1,373
1,121
1,044
790
837
608
523
890
477
1,049
1,025
2,082
4,257
2,253
1,830
3,751
4,352
2,061
9,499
13,419
10,570
8,251
9,389
6,614
5,552
4,176
4,504
8,319
12,174
17,152
24,114
24,251
30,623
34,145
25,504
23,229
21,733
19,579
13,073
15,466
21,930
21,739
15,746
10,662
24,259
21,481
8,614
9,999
24,807
21,336
16,130
15,293
30,512
25,064
14,644
20,642
37,275
39,015
37,009
30,378
25,695
18,263
14,624
27,820
35,179
30,503
22,013
17,608
26,755
28,163
28,729
23,405
34,278
14,670
26,271
22,852
29,478
45,422
40,955
41,371
40,334
36,018
25,376
14,395
24,654
18,599
13,914
10,944
18,087
13,891
16,462
11,158
6,980
6,98011,15816,46213,89118,08710,94413,91418,59924,65414,39525,37636,01840,33441,37140,95545,42229,47822,85226,27114,67034,27823,40528,72928,16326,75517,60822,01330,50335,17927,82014,62418,26325,69530,37837,00939,01537,27520,64214,64425,06430,51215,29316,13021,33624,8079,9998,61421,48124,25910,66215,74621,73921,93015,46613,07319,57921,73323,22925,50434,14530,62324,25124,11417,15212,1748,3194,5044,1765,5526,6149,3898,25110,57013,4199,4992,0614,3523,7511,8302,2534,2572,0821,0251,0494778905236088377901,0441,1211,3734692591,0091,0881,9001,9001003004007039001,100400121300300300655800100140140100200100300400600500600600100200
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,952
0
0
0
15,716
0
0
0
8,623
0
0
0
4,130
0
0
0
20,326
0
0
0
6,437
6,460
6,484
0
0
0
0
0
0
0
0
20,177
25,267
25,192
30,123
20,056
20,012
12,498
5,500
0
0
0
0
2,750
4,000
9,500
12,750
18,000
23,500
26,000
26,000
24,500
26,750
28,750
27,500
19,500
19,250
21,000
32,250
41,500
44,250
40,250
16,000
9,000
12,000
16,583
17,583
17,583
17,583
10,583
10,583
10,583
7,425
2,350
2,350
2,350
583
583
583
583
583
265
265
265
265
265
265
265
265
265
265
0
02652652652652652652652652652655835835835835832,3502,3502,3507,42510,58310,58310,58317,58317,58317,58316,58312,0009,00016,00040,25044,25041,50032,25021,00019,25019,50027,50028,75026,75024,50026,00026,00023,50018,00012,7509,5004,0002,75000005,50012,49820,01220,05630,12325,19225,26720,177000000006,4846,4606,43700020,3260004,1300008,62300015,71600010,9520000000000000000000000000000000000
       Net Receivables 
300
600
2,100
2,300
1,800
2,900
3,600
3,100
2,700
2,900
3,200
2,394
2,394
1,000
800
887
600
1,600
2,000
2,502
900
1,200
700
1,113
1,000
0
500
0
1,246
702
866
903
837
716
782
1,256
932
194
452
695
503
687
510
828
3,444
1,648
4,191
1,887
836
1,651
2,899
8,146
4,774
5,275
9,000
8,438
11,432
8,714
9,519
12,689
8,675
8,668
14,619
5,854
15,328
4,004
5,527
9,929
19,626
12,505
10,089
21,745
27,694
12,685
17,518
19,351
57,706
24,561
27,779
35,641
37,649
14,813
11,754
10,742
39,403
22,190
8,986
37,133
57,795
31,297
37,443
35,700
26,720
15,647
12,772
16,031
24,425
19,466
26,159
33,833
41,265
27,958
29,863
25,402
35,725
16,655
36,034
24,422
32,585
28,034
6,421
7,343
5,137
324
325
8,905
18,495
1,781
4,017
9,980
14,434
5,486
5,953
14,888
4,424
2,788
2,7884,42414,8885,9535,48614,4349,9804,0171,78118,4958,9053253245,1377,3436,42128,03432,58524,42236,03416,65535,72525,40229,86327,95841,26533,83326,15919,46624,42516,03112,77215,64726,72035,70037,44331,29757,79537,1338,98622,19039,40310,74211,75414,81337,64935,64127,77924,56157,70619,35117,51812,68527,69421,74510,08912,50519,6269,9295,5274,00415,3285,85414,6198,6688,67512,6899,5198,71411,4328,4389,0005,2754,7748,1462,8991,6518361,8874,1911,6483,4448285106875036954521949321,2567827168379038667021,246050001,0001,1137001,2009002,5022,0001,6006008878001,0002,3942,3943,2002,9002,7003,1003,6002,9001,8002,3002,100600300
       Other Current Assets 
100
200
400
400
300
600
700
500
400
700
600
525
525
800
500
734
300
400
300
305
400
600
400
145
300
500
400
0
67
249
186
72
22
126
74
20
146
163
87
102
3
57
100
106
83
123
114
121
51
752
645
748
179
1,496
1,212
702
258
2,477
1,565
813
404
2,638
1,649
2,301
277
1,895
1,314
1,592
368
2,505
2,512
2,820
726
2,410
1,994
5,101
1,089
3,590
2,957
1,825
1,156
4,325
3,501
5,718
885
1,488
2,790
8,521
11,092
7,858
7,900
6,150
5,605
3,978
3,977
4,822
5,378
7,568
6,205
4,677
9,396
11,816
6,758
12,311
9,134
8,863
15,335
12,575
14,739
9,700
8,499
9,709
8,083
7,785
7,516
8,313
9,179
9,186
11,891
8,876
12,223
10,672
15,788
15,356
7,079
3,411
3,4117,07915,35615,78810,67212,2238,87611,8919,1869,1798,3137,5167,7858,0839,7098,4999,70014,73912,57515,3358,8639,13412,3116,75811,8169,3964,6776,2057,5685,3784,8223,9773,9785,6056,1507,9007,85811,0928,5212,7901,4888855,7183,5014,3251,1561,8252,9573,5901,0895,1011,9942,4107262,8202,5122,5053681,5921,3141,8952772,3011,6492,6384048131,5652,4772587021,2121,49617974864575251121114123831061005731028716314620741262272186249670400500300145400600400305300400300734500800525525600700400500700600300400400200100
   > Long-term Assets 
500
500
4,400
4,400
4,600
6,400
7,200
7,200
7,100
6,800
7,000
6,224
6,224
2,600
5,300
6,554
6,500
6,300
7,500
7,643
7,300
7,100
7,300
6,977
6,500
6,000
5,500
5,300
5,300
4,906
4,543
3,963
3,598
3,384
3,085
2,976
2,644
2,327
1,951
1,624
1,291
966
731
799
1,299
2,004
2,232
5,487
5,352
10,535
12,466
22,853
26,779
31,006
33,163
37,871
39,222
40,884
39,587
43,157
46,750
43,623
49,400
50,883
47,982
44,441
41,142
49,024
47,031
46,812
45,821
49,978
53,403
50,307
55,149
58,076
70,939
84,642
81,213
89,684
82,681
74,518
69,770
63,398
57,847
54,400
54,495
157,792
178,932
169,627
156,683
147,928
139,497
128,735
118,320
111,939
106,415
98,087
96,774
88,132
84,227
77,599
78,670
73,660
76,325
71,837
66,785
61,990
58,302
52,731
48,560
44,787
41,048
37,353
34,038
31,179
28,891
26,145
23,716
22,506
22,787
21,570
20,285
22,387
18,067
17,002
17,00218,06722,38720,28521,57022,78722,50623,71626,14528,89131,17934,03837,35341,04844,78748,56052,73158,30261,99066,78571,83776,32573,66078,67077,59984,22788,13296,77498,087106,415111,939118,320128,735139,497147,928156,683169,627178,932157,79254,49554,40057,84763,39869,77074,51882,68189,68481,21384,64270,93958,07655,14950,30753,40349,97845,82146,81247,03149,02441,14244,44147,98250,88349,40043,62346,75043,15739,58740,88439,22237,87133,16331,00626,77922,85312,46610,5355,3525,4872,2322,0041,2997997319661,2911,6241,9512,3272,6442,9763,0853,3843,5983,9634,5434,9065,3005,3005,5006,0006,5006,9777,3007,1007,3007,6437,5006,3006,5006,5545,3002,6006,2246,2247,0006,8007,1007,2007,2006,4004,6004,4004,400500500
       Property Plant Equipment 
400
400
4,200
4,400
4,600
5,600
6,400
6,300
6,300
6,100
6,200
6,193
6,193
2,600
5,300
6,522
6,400
6,200
7,400
7,608
7,300
7,100
7,300
6,976
6,500
6,000
5,500
5,100
5,100
4,703
4,341
3,962
3,597
3,382
3,083
2,971
2,639
2,322
1,946
1,619
1,286
961
726
795
1,295
2,001
2,229
5,483
5,349
10,532
12,458
22,797
26,770
30,693
32,839
37,649
38,999
40,662
39,362
42,930
46,524
43,396
49,152
50,633
47,734
44,203
40,908
47,583
45,535
45,368
44,337
49,716
53,138
50,042
54,874
57,797
70,656
84,353
80,922
89,386
82,383
74,222
69,476
63,107
57,562
54,112
54,212
157,792
176,135
166,880
154,146
147,567
139,136
128,374
117,821
110,917
104,141
96,473
95,274
86,573
82,056
75,469
76,565
71,541
74,227
69,747
64,711
60,154
56,566
52,364
48,185
44,394
40,650
36,950
33,644
30,784
28,491
25,757
23,355
22,137
22,417
21,193
19,917
19,218
17,702
16,632
16,63217,70219,21819,91721,19322,41722,13723,35525,75728,49130,78433,64436,95040,65044,39448,18552,36456,56660,15464,71169,74774,22771,54176,56575,46982,05686,57395,27496,473104,141110,917117,821128,374139,136147,567154,146166,880176,135157,79254,21254,11257,56263,10769,47674,22282,38389,38680,92284,35370,65657,79754,87450,04253,13849,71644,33745,36845,53547,58340,90844,20347,73450,63349,15243,39646,52442,93039,36240,66238,99937,64932,83930,69326,77022,79712,45810,5325,3495,4832,2292,0011,2957957269611,2861,6191,9462,3222,6392,9713,0833,3823,5973,9624,3414,7035,1005,1005,5006,0006,5006,9767,3007,1007,3007,6087,4006,2006,4006,5225,3002,6006,1936,1936,2006,1006,3006,3006,4005,6004,6004,4004,200400400
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
202
202
202
202
202
202
202
202
202
202
202
202
202
202
1,408
1,445
1,392
1,428
202
202
202
202
202
202
202
202
202
202
202
202
202
202
202
202
202
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000002022022022022022022022022022022022022022022022022021,4281,3921,4451,40820220220220220220220220220220220220220220200000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,241
1,109
975
841
1,486
1,473
1,460
0
1,434
1,421
1,408
1,394
1,380
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,3801,3941,4081,4211,43401,4601,4731,4868419751,1091,241000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
700
800
800
700
0
700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,797
2,747
2,537
361
361
361
499
487
492
505
525
494
461
433
421
379
374
382
377
385
356
367
375
393
398
403
394
395
400
388
361
369
370
377
368
369
365
370
3703653693683773703693613884003953944033983933753673563853773823743794214334614945255054924874993613613612,5372,7472,79700000000000000000000000000000000000000000000000000000000000000000000000000000700070080080070000000
       Long-term Assets Other 
100
100
200
0
0
100
0
100
100
700
100
31
31
0
0
31
100
100
100
35
0
0
0
1
0
0
0
200
200
202
202
0
0
2
2
5
5
5
5
5
5
5
5
5
3
3
3
3
3
3
8
8
9
9
20
21
21
21
23
25
24
26
47
49
46
37
33
32
51
51
56
61
63
64
73
78
82
87
90
97
97
95
93
89
84
87
82
74
-2,524,000
-1,445,000
-2,131,000
0
0
0
0
0
1,241
1,109
975
841
1,486
1,473
1,460
1,826
7,531
1,803
1,785
1,779
1,380
367
375
393
398
403
394
-3,290
400
388
-23,716
5,433
22,417
0
0
2,800
3,700
0
03,7002,8000022,4175,433-23,716388400-3,2903944033983933753671,3801,7791,7851,8037,5311,8261,4601,4731,4868419751,1091,24100000-2,131,000-1,445,000-2,524,000748287848993959797908782787364636156515132333746494726242523212121209988333333555555555220020220220020000010003510010010031003131100700100100010000200100100
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,155
0
0
0
0
0
0
0
0
0
0
0
224
224
224
224
0
290
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000002900224224224224000000000001,155000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
900
1,100
6,500
6,700
6,500
9,800
10,800
10,400
10,200
11,200
12,100
11,155
11,155
4,000
4,100
5,890
5,000
5,500
6,800
6,840
5,100
5,400
3,800
4,138
2,800
2,100
2,200
3,700
3,700
2,135
1,753
1,025
1,290
2,257
1,676
2,342
1,444
784
879
1,584
1,370
652
729
816
4,160
4,910
4,613
4,754
4,359
9,985
9,933
14,641
15,759
16,795
18,622
21,356
20,276
18,937
14,145
18,241
19,694
21,047
34,751
34,663
32,184
30,016
27,012
33,354
36,492
31,428
27,888
34,753
40,738
29,250
38,831
36,162
63,544
65,304
58,020
64,042
56,558
40,951
34,078
29,171
42,876
44,598
31,966
52,622
65,780
47,061
45,495
38,069
32,416
25,154
19,406
16,782
18,002
21,623
26,081
23,986
30,587
27,837
31,780
33,669
37,920
35,771
31,623
24,443
27,666
16,773
11,358
12,403
10,174
9,115
9,274
11,561
11,059
9,893
14,775
19,432
32,532
32,140
19,497
30,520
17,206
11,937
11,93717,20630,52019,49732,14032,53219,43214,7759,89311,05911,5619,2749,11510,17412,40311,35816,77327,66624,44331,62335,77137,92033,66931,78027,83730,58723,98626,08121,62318,00216,78219,40625,15432,41638,06945,49547,06165,78052,62231,96644,59842,87629,17134,07840,95156,55864,04258,02065,30463,54436,16238,83129,25040,73834,75327,88831,42836,49233,35427,01230,01632,18434,66334,75121,04719,69418,24114,14518,93720,27621,35618,62216,79515,75914,6419,9339,9854,3594,7544,6134,9104,1608167296521,3701,5848797841,4442,3421,6762,2571,2901,0251,7532,1353,7003,7002,2002,1002,8004,1383,8005,4005,1006,8406,8005,5005,0005,8904,1004,00011,15511,15512,10011,20010,20010,40010,8009,8006,5006,7006,5001,100900
   > Total Current Liabilities 
600
1,100
2,700
3,200
3,000
3,600
3,900
4,200
4,000
4,400
5,300
10,788
10,788
2,300
2,300
3,639
3,400
4,200
4,800
5,175
3,800
4,300
2,600
3,160
1,900
1,400
1,500
900
900
1,921
1,587
905
1,174
2,118
1,530
2,181
1,281
634
742
1,456
1,253
542
579
633
3,939
4,534
4,286
2,984
2,749
6,261
5,659
8,441
10,236
12,050
14,873
17,350
16,795
16,266
11,807
12,516
9,848
11,290
19,237
17,239
16,577
15,752
13,902
19,730
24,716
21,349
17,566
23,944
31,275
19,833
24,975
21,948
44,596
42,770
38,183
40,128
35,934
23,744
20,126
17,195
33,449
37,546
24,264
19,792
39,753
29,683
31,006
28,810
24,793
19,183
15,378
14,997
17,680
19,958
18,691
17,809
25,175
23,285
23,812
27,288
25,924
25,473
25,186
18,257
21,782
11,298
6,128
7,441
5,460
4,644
5,068
7,591
6,881
6,004
11,141
15,758
18,989
28,384
15,689
26,860
13,921
8,770
8,77013,92126,86015,68928,38418,98915,75811,1416,0046,8817,5915,0684,6445,4607,4416,12811,29821,78218,25725,18625,47325,92427,28823,81223,28525,17517,80918,69119,95817,68014,99715,37819,18324,79328,81031,00629,68339,75319,79224,26437,54633,44917,19520,12623,74435,93440,12838,18342,77044,59621,94824,97519,83331,27523,94417,56621,34924,71619,73013,90215,75216,57717,23919,23711,2909,84812,51611,80716,26616,79517,35014,87312,05010,2368,4415,6596,2612,7492,9844,2864,5343,9396335795421,2531,4567426341,2812,1811,5302,1181,1749051,5871,9219009001,5001,4001,9003,1602,6004,3003,8005,1754,8004,2003,4003,6392,3002,30010,78810,7885,3004,4004,0004,2003,9003,6003,0003,2002,7001,100600
       Short-term Debt 
100
300
900
1,100
300
800
900
900
800
0
700
345
7,109
100
300
492
900
900
1,400
1,325
1,400
1,300
1,500
1,694
0
0
0
0
599
510
296
249
168
102
64
173
58
77
175
261
75
57
41
111
155
225
165
1,220
1,182
2,227
2,462
4,230
4,308
5,573
5,028
4,712
4,400
5,742
4,524
4,521
3,828
4,782
6,389
6,029
5,771
7,223
6,473
7,188
7,007
8,079
7,486
7,388
6,621
7,360
8,195
7,139
8,566
12,725
11,324
12,576
11,742
13,393
11,617
9,858
8,940
10,402
10,152
6,018
11,250
8,892
8,158
8,585
7,141
5,501
3,928
2,357
1,504
804
2,788
2,712
3,017
2,965
5,090
6,683
7,688
7,061
4,379
5,262
4,195
2,668
1,312
1,203
1,640
1,452
1,252
1,263
1,947
1,579
1,210
1,393
1,776
11,657
2,891
3,385
2,868
1,709
1,7092,8683,3852,89111,6571,7761,3931,2101,5791,9471,2631,2521,4521,6401,2031,3122,6684,1955,2624,3797,0617,6886,6835,0902,9653,0172,7122,7888041,5042,3573,9285,5017,1418,5858,1588,89211,2506,01810,15210,4028,9409,85811,61713,39311,74212,57611,32412,7258,5667,1398,1957,3606,6217,3887,4868,0797,0077,1886,4737,2235,7716,0296,3894,7823,8284,5214,5245,7424,4004,7125,0285,5734,3084,2302,4622,2271,1821,22016522515511141577526117577581736410216824929651059900001,6941,5001,3001,4001,3251,4009009004923001007,10934570008009009008003001,100900300100
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,018
0
0
0
8,585
0
0
0
1,938
1,504
804
56
7,865
7,463
6,701
2,284
3,853
6,459
5,855
3,153
4,062
3,049
1,562
215
94
551
400
246
302
917
522
116
205
591
10,446
511
1,111
740
704
7047401,11151110,446591205116522917302246400551942151,5623,0494,0623,1535,8556,4593,8532,2846,7017,4637,865568041,5041,9380008,5850006,018000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
200
300
700
1,000
1,000
1,800
1,900
2,200
2,100
0
3,100
2,703
2,703
900
700
1,484
1,900
1,900
1,300
1,411
1,100
1,300
500
576
400
100
300
100
100
328
473
337
270
876
557
1,068
592
262
243
199
427
91
240
120
966
1,660
2,355
742
253
1,632
1,541
3,385
4,056
5,310
8,580
11,111
10,136
8,950
5,797
6,271
3,250
5,150
11,735
4,570
6,208
3,075
3,611
11,204
15,557
12,040
8,277
14,747
19,280
8,656
5,941
9,256
20,001
13,551
12,438
13,681
12,419
3,156
4,238
4,098
9,840
15,446
7,295
5,849
13,860
7,216
8,929
8,401
4,152
2,510
3,981
5,617
7,431
5,552
6,272
5,933
9,057
7,629
10,037
5,427
7,103
3,922
6,312
3,952
5,397
3,260
908
1,603
1,434
543
1,557
2,580
2,010
1,068
3,921
4,015
6,743
5,447
5,458
5,415
3,400
3,424
3,4243,4005,4155,4585,4476,7434,0153,9211,0682,0102,5801,5575431,4341,6039083,2605,3973,9526,3123,9227,1035,42710,0377,6299,0575,9336,2725,5527,4315,6173,9812,5104,1528,4018,9297,21613,8605,8497,29515,4469,8404,0984,2383,15612,41913,68112,43813,55120,0019,2565,9418,65619,28014,7478,27712,04015,55711,2043,6113,0756,2084,57011,7355,1503,2506,2715,7978,95010,13611,1118,5805,3104,0563,3851,5411,6322537422,3551,660966120240914271992432625921,0685578762703374733281001003001004005765001,3001,1001,4111,3001,9001,9001,4847009002,7032,7033,10002,1002,2001,9001,8001,0001,000700300200
       Other Current Liabilities 
300
500
1,100
1,100
1,700
1,000
1,100
1,100
1,100
4,400
1,500
7,740
7,740
1,300
1,300
1,238
600
1,400
2,100
2,226
1,300
1,700
600
532
1,500
1,300
1,200
800
800
1,082
818
320
543
1,000
641
763
472
175
186
874
704
292
127
296
2,737
2,571
1,646
672
1,202
1,390
862
230
1,260
339
579
416
1,374
75
201
1,724
822
1,357
1,112
5,776
1,683
1,942
1,492
1,337
1,680
1,231
1,804
1,808
3,326
2,564
5,790
938
9,106
11,569
9,554
10,114
10,883
5,159
3,284
2,586
10,660
4,028
4,286
6,173
9,121
8,310
7,214
5,678
7,885
6,472
5,709
3,868
6,381
5,286
5,987
5,465
7,268
5,588
5,906
4,677
5,458
5,952
6,525
5,562
7,022
4,211
3,534
2,856
1,375
1,965
2,163
2,404
2,435
1,885
1,632
3,151
2,181
2,181
592
12,742
5,316
2,946
2,9465,31612,7425922,1812,1813,1511,6321,8852,4352,4042,1631,9651,3752,8563,5344,2117,0225,5626,5255,9525,4584,6775,9065,5887,2685,4655,9875,2866,3813,8685,7096,4727,8855,6787,2148,3109,1216,1734,2864,02810,6602,5863,2845,15910,88310,1149,55411,5699,1069385,7902,5643,3261,8081,8041,2311,6801,3371,4921,9421,6835,7761,1121,3578221,724201751,3744165793391,2602308621,3901,2026721,6462,5712,7372961272927048741861754727636411,0005433208181,0828008001,2001,3001,5005326001,7001,3002,2262,1001,4006001,2381,3001,3007,7407,7401,5004,4001,1001,1001,1001,0001,7001,1001,100500300
   > Long-term Liabilities 
200
0
3,800
3,600
3,500
6,200
6,900
6,200
6,200
6,900
6,900
368
368
1,400
1,800
2,251
1,400
1,300
2,000
1,665
1,300
1,000
1,100
978
900
700
700
2,800
2,800
214
167
120
117
139
146
162
164
150
136
128
117
109
150
183
221
376
327
1,770
1,610
3,724
4,274
6,199
5,522
4,744
3,749
4,006
3,481
2,671
2,338
5,724
9,847
9,757
15,514
17,425
15,607
14,264
13,110
13,624
11,776
10,079
10,321
10,809
9,463
9,417
13,856
14,213
18,948
22,534
19,837
23,915
20,624
17,208
13,952
11,976
9,428
7,052
7,702
32,830
26,027
17,378
14,489
9,259
7,623
5,971
4,028
1,785
322
1,665
7,390
6,177
5,412
4,552
7,968
6,381
11,996
10,298
6,437
6,186
5,884
5,475
5,230
4,962
4,714
4,471
4,206
3,970
4,178
3,889
3,634
3,674
13,543
3,756
3,808
3,660
3,285
3,167
3,1673,2853,6603,8083,75613,5433,6743,6343,8894,1783,9704,2064,4714,7144,9625,2305,4755,8846,1866,43710,29811,9966,3817,9684,5525,4126,1777,3901,6653221,7854,0285,9717,6239,25914,48917,37826,02732,8307,7027,0529,42811,97613,95217,20820,62423,91519,83722,53418,94814,21313,8569,4179,46310,80910,32110,07911,77613,62413,11014,26415,60717,42515,5149,7579,8475,7242,3382,6713,4814,0063,7494,7445,5226,1994,2743,7241,6101,7703273762211831501091171281361501641621461391171201672142,8002,8007007009009781,1001,0001,3001,6652,0001,3001,4002,2511,8001,4003683686,9006,9006,2006,2006,9006,2003,5003,6003,8000200
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,508
8,057
0
0
0
0
0
0
0
0
7,385
5,409
3,634
6,677
5,642
7,921
6,039
4,025
2,106
1,295
676
65
0
0
0
5,829
5,153
4,446
3,736
7,373
6,097
4,861
3,581
106
96
77
67
51
44
36
27
0
0
0
0
0
0
277
0
0
0
0
0
00000277000000273644516777961063,5814,8616,0977,3733,7364,4465,1535,829000656761,2952,1064,0256,0397,9215,6426,6773,6345,4097,385000000008,0574,5080000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,155
0
0
0
0
0
0
0
0
0
0
0
224
224
224
224
0
290
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000002900224224224224000000000001,155000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,621
0
0
456
1,834
1,899
1,997
1,992
1,639
174
174
169
150
966
816
595
284
296
223
160
150
172
22
22
19
19
19
19
20
20
20
20
136
9,992
0
0
0
0
0
000009,992136202020201919191922221721501602232962845958169661501691741741,6391,9921,9971,8991,8344560028,621000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,908
5,799
0
0
0
0
0
0
0
0
4,591
4,018
3,418
1,025
0
18,106
11,339
10,008
5,319
4,429
3,298
1,971
146
148
1,491
1,392
874
816
666
445
0
146
73
10
0
22
22
22
19
19
19
0
0
0
0
0
0
112
0
0
0
0
0
000001120000001919192222220107314604456668168741,3921,4911481461,9713,2984,4295,31910,00811,33918,10601,0253,4184,0184,591000000005,7994,9080000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
200
300
3,400
3,500
3,600
3,600
3,700
3,500
3,500
3,300
3,200
1,643
1,643
500
3,300
3,017
2,700
3,100
3,300
3,730
3,900
4,600
5,500
5,128
5,500
4,800
4,300
3,500
3,500
4,809
4,851
4,172
3,634
3,341
3,386
3,027
3,108
2,844
2,219
1,360
1,317
1,535
1,662
1,943
2,747
3,122
4,178
4,570
5,631
7,306
8,137
26,605
29,392
31,553
33,003
35,043
37,249
38,690
40,701
42,922
45,046
46,056
48,068
50,427
55,654
57,011
55,378
52,695
53,813
52,127
51,301
52,863
59,410
60,174
59,395
63,720
76,852
74,386
77,544
77,986
83,401
78,538
75,500
69,131
71,902
69,682
63,990
194,218
230,181
218,496
214,796
209,718
202,034
190,401
178,176
170,884
162,036
147,677
145,560
141,252
139,492
133,874
129,257
117,016
117,252
106,445
108,626
103,165
103,162
105,520
98,127
90,974
86,048
77,264
69,206
62,477
60,166
52,138
43,713
41,109
33,121
28,940
33,404
27,260
23,787
18,244
18,24423,78727,26033,40428,94033,12141,10943,71352,13860,16662,47769,20677,26486,04890,97498,127105,520103,162103,165108,626106,445117,252117,016129,257133,874139,492141,252145,560147,677162,036170,884178,176190,401202,034209,718214,796218,496230,181194,21863,99069,68271,90269,13175,50078,53883,40177,98677,54474,38676,85263,72059,39560,17459,41052,86351,30152,12753,81352,69555,37857,01155,65450,42748,06846,05645,04642,92240,70138,69037,24935,04333,00331,55329,39226,6058,1377,3065,6314,5704,1783,1222,7471,9431,6621,5351,3171,3602,2192,8443,1083,0273,3863,3413,6344,1724,8514,8093,5003,5004,3004,8005,5005,1285,5004,6003,9003,7303,3003,1002,7003,0173,3005001,6431,6433,2003,3003,5003,5003,7003,6003,6003,5003,400300200
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
623
623
0
0
634
0
0
0
657
0
0
0
661
700
700
700
700
700
702
706
708
718
727
753
753
1,663
1,664
1,664
1,664
1,664
55
55
57
57
58
58
61
61
64
65
149
149
158
158
158
158
166
166
166
166
174
174
174
174
183
183
183
183
192
192
192
193
193
193
193
195
205
207
207
209
219
221
221
221
221
221
2,694
216
216
216
216
216
217
217
217
217
217
217
218
229
229
230
230
232
233
233
233
233
234
235
235
235
237
237
237
238
238
238
238
250
250
308
308
309
309
3093093083082502502382382382382372372372352352352342332332332332322302302292292182172172172172172172162162162162162,694221221221221221219209207207205195193193193193192192192183183183183174174174174166166166166158158158158149149656461615858575755551,6641,6641,6641,6641,6637537537277187087067027007007007007006610006570006340062362300000000000
   Retained Earnings 
-400
-300
-900
-900
-800
-800
-700
-900
-1,000
-1,000
-2,000
-3,510
-3,510
-4,700
-4,400
-4,524
-4,600
-4,100
-3,800
-3,218
-3,000
-2,200
-1,200
-1,387
-1,100
-1,800
-2,200
-3,500
-3,500
-4,735
-4,692
-5,372
-5,913
-6,206
-6,161
-6,521
-6,439
-6,703
-7,373
-8,232
-8,276
-8,057
-7,930
-7,677
-6,888
-6,367
-5,330
-4,809
-3,736
-1,943
-1,123
1,392
4,164
6,221
7,568
9,504
11,583
12,918
14,745
17,111
19,094
19,961
21,824
24,009
29,044
30,286
28,552
25,889
26,440
25,229
23,958
24,666
30,430
31,017
32,063
35,500
47,884
45,910
47,021
48,074
54,425
50,421
46,469
41,758
46,037
42,005
37,996
95,336
88,744
76,867
73,997
69,057
60,457
48,868
36,452
29,265
20,091
5,282
2,523
-2,021
-11,678
-17,531
-22,702
-34,518
-34,655
-45,901
-43,903
-49,731
-48,738
-47,238
-55,078
-62,927
-68,155
-77,172
-85,037
-92,018
-94,409
-102,087
-109,690
-112,469
-111,906
-116,336
-121,534
-127,654
-131,200
-136,817
-136,817-131,200-127,654-121,534-116,336-111,906-112,469-109,690-102,087-94,409-92,018-85,037-77,172-68,155-62,927-55,078-47,238-48,738-49,731-43,903-45,901-34,655-34,518-22,702-17,531-11,678-2,0212,5235,28220,09129,26536,45248,86860,45769,05773,99776,86788,74495,33637,996